Nifty
Sensex
:
:
24479.05
80429.04
-30.20 (-0.12%)
-73.04 (-0.09%)

Plastic Products

Rating :
52/99

BSE: 523391 | NSE: NAHARPOLY

299.41
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  299.00
  •  305.00
  •  293.60
  •  295.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  68033
  •  204.20
  •  334.89
  •  167.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 688.71
  • 121.27
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 813.96
  • 0.36%
  • 0.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.88%
  • 1.00%
  • 22.41%
  • FII
  • DII
  • Others
  • 0.11%
  • 0.01%
  • 4.59%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.15
  • 22.17
  • 33.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.79
  • 43.04
  • 4.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 60.03
  • 30.68
  • -15.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.78
  • 8.12
  • 10.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.61
  • 0.69
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.24
  • 8.51
  • 10.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
153.10
148.82
2.88%
153.62
159.64
-3.77%
137.01
190.30
-28.00%
156.20
224.43
-30.40%
Expenses
151.39
136.83
10.64%
153.87
148.46
3.64%
120.54
174.75
-31.02%
152.81
181.47
-15.79%
EBITDA
1.71
11.99
-85.74%
-0.25
11.18
-
16.47
15.54
5.98%
3.39
42.96
-92.11%
EBIDTM
1.12%
8.06%
-0.16%
7.01%
12.02%
8.17%
2.17%
19.14%
Other Income
3.97
0.71
459.15%
1.99
1.12
77.68%
2.69
2.54
5.91%
2.05
0.50
310.00%
Interest
2.88
3.10
-7.10%
2.97
4.23
-29.79%
3.05
2.04
49.51%
3.14
3.00
4.67%
Depreciation
8.06
8.13
-0.86%
8.15
8.03
1.49%
8.15
8.07
0.99%
8.06
8.01
0.62%
PBT
-5.26
1.47
-
-9.39
0.04
-
7.96
7.97
-0.13%
-5.76
32.45
-
Tax
-3.23
0.34
-
-0.44
0.89
-
0.61
1.59
-61.64%
0.09
8.15
-98.90%
PAT
-2.03
1.13
-
-8.95
-0.85
-
7.35
6.37
15.38%
-5.85
24.30
-
PATM
-1.33%
0.76%
-5.83%
-0.53%
5.37%
3.35%
-3.75%
10.83%
EPS
0.38
1.62
-76.54%
-2.12
0.59
-
4.96
5.46
-9.16%
-0.91
9.90
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
599.93
723.19
488.94
303.48
277.25
265.73
251.97
254.86
261.77
303.37
Net Sales Growth
-17.04%
47.91%
61.11%
9.46%
4.34%
5.46%
-1.13%
-2.64%
-13.71%
 
Cost Of Goods Sold
458.46
528.70
301.77
189.82
190.28
209.42
189.40
181.77
175.96
218.98
Gross Profit
141.47
194.49
187.17
113.66
86.96
56.31
62.57
73.09
85.80
84.39
GP Margin
23.58%
26.89%
38.28%
37.45%
31.37%
21.19%
24.83%
28.68%
32.78%
27.82%
Total Expenditure
578.61
641.51
369.61
237.88
235.08
252.09
231.49
223.41
216.92
264.01
Power & Fuel Cost
-
33.19
20.92
16.92
17.18
16.56
16.56
15.66
15.08
16.37
% Of Sales
-
4.59%
4.28%
5.58%
6.20%
6.23%
6.57%
6.14%
5.76%
5.40%
Employee Cost
-
20.34
15.48
10.99
8.16
7.59
7.32
6.82
6.27
5.78
% Of Sales
-
2.81%
3.17%
3.62%
2.94%
2.86%
2.91%
2.68%
2.40%
1.91%
Manufacturing Exp.
-
22.62
14.48
8.53
8.25
7.66
8.58
9.82
2.06
1.81
% Of Sales
-
3.13%
2.96%
2.81%
2.98%
2.88%
3.41%
3.85%
0.79%
0.60%
General & Admin Exp.
-
4.91
2.30
1.50
1.62
1.54
1.46
1.40
2.87
1.34
% Of Sales
-
0.68%
0.47%
0.49%
0.58%
0.58%
0.58%
0.55%
1.10%
0.44%
Selling & Distn. Exp.
-
25.70
13.03
9.29
8.13
8.39
7.67
7.60
14.24
19.35
% Of Sales
-
3.55%
2.66%
3.06%
2.93%
3.16%
3.04%
2.98%
5.44%
6.38%
Miscellaneous Exp.
-
6.05
1.62
0.82
1.45
0.92
0.51
0.35
0.44
0.38
% Of Sales
-
0.84%
0.33%
0.27%
0.52%
0.35%
0.20%
0.14%
0.17%
0.13%
EBITDA
21.32
81.68
119.33
65.60
42.17
13.64
20.48
31.45
44.85
39.36
EBITDA Margin
3.55%
11.29%
24.41%
21.62%
15.21%
5.13%
8.13%
12.34%
17.13%
12.97%
Other Income
10.70
4.86
4.41
4.80
3.86
1.38
2.67
2.08
1.78
2.24
Interest
12.04
12.38
2.94
0.34
0.28
0.93
2.62
4.52
8.04
13.28
Depreciation
32.42
32.24
6.44
1.87
2.20
2.17
14.35
21.75
22.01
21.72
PBT
-12.45
41.92
114.36
68.20
43.54
11.93
6.17
7.26
16.57
6.60
Tax
-2.97
10.97
28.66
17.09
11.64
3.82
2.06
-1.79
5.92
3.05
Tax Rate
23.86%
26.17%
25.06%
25.06%
26.73%
32.02%
33.39%
-24.66%
35.73%
46.21%
PAT
-9.48
30.95
85.70
51.11
31.91
8.12
4.10
9.05
10.66
3.55
PAT before Minority Interest
-9.48
30.95
85.70
51.11
31.91
8.12
4.10
9.05
10.66
3.55
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-1.58%
4.28%
17.53%
16.84%
11.51%
3.06%
1.63%
3.55%
4.07%
1.17%
PAT Growth
-130.63%
-63.89%
67.68%
60.17%
292.98%
98.05%
-54.70%
-15.10%
200.28%
 
EPS
-3.85
12.58
34.84
20.78
12.97
3.30
1.67
3.68
4.33
1.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
779.37
912.83
525.16
390.51
457.23
456.95
406.53
222.43
209.12
Share Capital
12.58
12.58
12.58
12.58
12.58
12.58
12.58
12.58
12.58
Total Reserves
766.80
900.25
512.58
377.94
444.66
444.38
393.95
209.85
196.54
Non-Current Liabilities
134.05
177.44
42.44
-0.44
-2.71
-4.12
7.13
29.49
44.48
Secured Loans
122.92
145.28
42.80
0.64
0.00
0.00
8.58
26.01
43.45
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
65.70
53.81
85.04
13.10
10.63
29.64
30.00
30.38
55.46
Trade Payables
10.91
8.74
61.50
5.58
6.53
5.38
5.92
3.59
3.99
Other Current Liabilities
36.36
38.38
10.40
4.15
4.00
10.68
20.27
22.50
20.90
Short Term Borrowings
18.21
5.53
12.74
2.95
0.01
13.52
3.58
1.81
29.91
Short Term Provisions
0.22
1.16
0.40
0.43
0.10
0.05
0.23
2.48
0.66
Total Liabilities
979.12
1,144.08
652.64
403.17
465.15
482.47
443.66
282.30
309.06
Net Block
269.47
292.62
28.20
28.82
30.64
31.96
45.36
67.17
88.92
Gross Block
448.90
440.27
169.41
168.26
167.87
167.03
166.07
166.37
166.11
Accumulated Depreciation
179.42
147.65
141.21
139.43
137.23
135.06
120.71
99.20
77.19
Non Current Assets
836.54
1,012.26
568.42
330.84
419.46
421.56
386.13
231.08
247.56
Capital Work in Progress
0.00
1.85
171.71
20.78
0.00
0.00
0.00
0.00
0.00
Non Current Investment
559.73
714.54
366.31
279.21
386.83
387.49
338.20
162.03
156.71
Long Term Loans & Adv.
7.33
3.25
2.20
2.02
1.99
2.11
2.57
1.88
1.93
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
142.58
131.81
84.22
72.34
45.69
60.91
57.53
51.22
61.50
Current Investments
7.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
49.75
62.06
20.60
19.34
17.10
15.52
14.76
7.91
9.45
Sundry Debtors
25.62
28.36
11.30
9.31
21.23
33.20
32.51
27.81
31.01
Cash & Bank
33.21
1.00
1.26
0.58
1.24
0.65
0.48
0.25
0.41
Other Current Assets
26.16
10.99
12.66
7.17
6.11
11.53
9.78
15.25
20.63
Short Term Loans & Adv.
14.55
29.40
38.41
35.94
2.51
3.29
2.54
15.25
20.63
Net Current Assets
76.89
78.00
-0.81
59.24
35.06
31.27
27.53
20.84
6.03
Total Assets
979.12
1,144.07
652.64
403.18
465.15
482.47
443.66
282.30
309.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
109.77
-23.71
94.18
40.10
16.76
23.15
23.99
23.90
0.00
PBT
54.17
126.37
68.20
43.54
16.04
13.54
17.05
20.91
0.00
Adjustment
27.77
-6.38
-2.74
-1.29
-2.36
8.67
15.80
24.61
0.00
Changes in Working Capital
38.66
-120.39
45.06
7.92
5.85
5.86
-4.94
-16.91
0.00
Cash after chg. in Working capital
120.60
-0.40
110.52
50.17
19.53
28.06
27.91
28.61
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-1.70
0.00
Tax Paid
-10.82
-23.31
-16.34
-10.07
-2.77
-4.91
-3.91
-3.01
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-36.69
-91.89
-135.72
-39.64
-5.17
-1.48
-0.36
-0.43
0.00
Net Fixed Assets
-6.78
-101.00
-152.08
-21.17
-0.84
-0.96
0.30
-0.26
Net Investments
165.73
-311.42
-57.39
59.90
-1.65
41.83
-66.59
-2.18
Others
-195.64
320.53
73.75
-78.37
-2.68
-42.35
65.93
2.01
Cash from Financing Activity
-40.87
115.33
42.22
-1.13
-11.00
-21.51
-23.40
-23.63
0.00
Net Cash Inflow / Outflow
32.21
-0.26
0.68
-0.66
0.60
0.16
0.24
-0.16
0.00
Opening Cash & Equivalents
1.00
1.26
0.58
1.24
0.65
0.48
0.25
0.41
0.00
Closing Cash & Equivalent
33.21
1.00
1.26
0.58
1.24
0.65
0.48
0.25
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
316.86
371.13
213.47
158.71
185.84
185.73
165.22
90.35
84.93
ROA
2.92%
9.54%
9.68%
7.35%
1.71%
0.89%
2.49%
3.60%
1.15%
ROE
3.66%
11.92%
11.17%
7.53%
1.78%
0.95%
2.88%
4.95%
1.70%
ROCE
5.35%
14.05%
14.02%
10.30%
2.75%
1.92%
3.35%
8.68%
6.63%
Fixed Asset Turnover
1.63
1.60
1.80
1.65
1.59
1.56
1.73
1.77
2.01
Receivable days
13.62
14.80
12.39
20.10
37.39
46.18
38.36
36.56
33.84
Inventory Days
28.22
30.85
24.01
23.99
22.41
21.29
14.42
10.79
10.31
Payable days
6.78
42.48
64.49
9.40
8.61
8.46
7.10
5.85
5.22
Cash Conversion Cycle
35.05
3.17
-28.09
34.69
51.18
59.01
45.67
41.50
38.93
Total Debt/Equity
0.21
0.19
0.11
0.01
0.00
0.05
0.07
0.20
0.43
Interest Cover
4.39
39.85
202.41
154.22
13.83
3.35
2.61
3.06
1.50

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.